Lime Living Cannon Hill_Stage C

BMT Tax Depreciation Level 7, 320 Adelaide Street
Brisbane QLD 4000
QUANTITY SURVEYORS GPO Box 3229
Brisbane QLD 4001

t 07 3221 9922 e [email protected]
f 07 3221 9933 w www.bmtqs.com.au

Australia Wide Service ABN 44 115 282 392

Estimate of Depreciation Claimable
Typical 1 Bedroom Apartment, Lime Living (Stage C & D)

972-986 Wynnum Road, CANNON HILL, QLD 4170

Maximum Comparison Yr 1-10 (Max & Min)

Year Plant & Division 43 Total $10,000
Equipment
1 9,735 $9,000
2 7,953
3 4,808 4,927 7,602 $8,000
4 3,026 4,927 6,970
5 2,675 4,927 6,314 $7,000
6 2,043 4,927 6,229
7 1,387 4,927 5,740 $6,000
8 1,302 4,927 5,436
9 813 4,927 5,246 $5,000
10 509 4,927 5,125
11 + 319 4,927 148,150 $4,000
198 4,927
Total 329 147,821 $214,500 $3,000

$17,409 $197,091 $2,000

$1,000

$0 1 2345678 9 10
Years

Maximum                         Minimum

Minimum Cumulative Yr 1-10 (Min & Max)

Year Plant & Division 43 Total $67,000 1 2 3 4 5 6 7 8 9 10
Equipment $60,300 Years
1 4,031 7,965 $53,600
2 3,934 4,031 6,507 $46,900 Maximum                         Minimum
3 2,476 4,031 6,220 $40,200
4 2,189 4,031 5,702 $33,500
5 1,671 4,031 5,166 $26,800
6 1,135 4,031 5,097 $20,100
7 1,066 4,031 4,696 $13,400
8 665 4,031 4,448
9 417 4,031 4,292 $6,700
10 261 4,031 4,193 $0
11 + 162 120,945 121,214
269
Total $161,255 $175,500
$14,245

* assumes settlement on 1 July in any given year.

This is an estimate only and should not be applied or acted upon. Depreciation of plant is based on the Diminishing Value
method of depreciation applying Low-Value Pooling. The Division 43 Write Off Allowance is calculated using 2.5%
depending on the property type and date of construction. This estimate is based upon legislation in force at the date of
report production.

This Estimate Cannot Be Used For Taxation Purposes

To discuss the contents of this report please contact Bradley Beer at BMT Tax Depreciation on 07 3221 9922

Maximising Property Tax Depreciation Deductions

397448

BMT Tax Depreciation Level 7, 320 Adelaide Street
Brisbane QLD 4000
QUANTITY SURVEYORS GPO Box 3229
Brisbane QLD 4001

t 07 3221 9922 e [email protected]
f 07 3221 9933 w www.bmtqs.com.au

Australia Wide Service ABN 44 115 282 392

Estimate of Depreciation Claimable
Typical 2 Bedroom Apartment, Lime Living (Stage C & D)

972-986 Wynnum Road, CANNON HILL, QLD 4170

Maximum Comparison Yr 1-10 (Max & Min)

Year Plant & Division 43 Total $13,000
Equipment
1 13,000 $11,700
2 10,973
3 5,829 7,171 10,056 $10,400
4 3,802 7,171 9,410
5 2,885 7,171 8,733 $9,100
6 2,239 7,171 8,453
7 1,562 7,171 8,049 $7,800
8 1,282 7,171 8,275
9 878 7,171 7,862 $6,500
10 1,104 7,171 7,602
11 + 691 7,171 215,823 $5,200
431 7,171
Total 719 215,104 $308,236 $3,900

$21,422 $286,814 $2,600

$1,300

$0 1 2345678 9 10
Years

Maximum                         Minimum

Minimum Cumulative Yr 1-10 (Min & Max)

Year Plant & Division 43 Total $93,000 1 2 3 4 5 6 7 8 9 10
Equipment $83,700 Years
1 5,867 10,636 $74,400
2 4,769 5,867 8,977 $65,100 Maximum                         Minimum
3 3,110 5,867 8,228 $55,800
4 2,361 5,867 7,699 $46,500
5 1,832 5,867 7,145 $37,200
6 1,278 5,867 6,916 $27,900
7 1,049 5,867 6,585 $18,600
8 718 5,867 6,771
9 904 5,867 6,432 $9,300
10 565 5,867 6,220 $0
11 + 353 175,994 176,583
589
Total $234,664 $252,192
$17,528

* assumes settlement on 1 July in any given year.

This is an estimate only and should not be applied or acted upon. Depreciation of plant is based on the Diminishing Value
method of depreciation applying Low-Value Pooling. The Division 43 Write Off Allowance is calculated using 2.5%
depending on the property type and date of construction. This estimate is based upon legislation in force at the date of
report production.

This Estimate Cannot Be Used For Taxation Purposes

To discuss the contents of this report please contact Bradley Beer at BMT Tax Depreciation on 07 3221 9922

Maximising Property Tax Depreciation Deductions

397448

Body corporate

The Body Corporate for
Lime - Living

Staged Administrative Fund Budget for the First 12 Months

INCOME Stage 1 Stage 1 & 2 Stage 1 - 3 TOTAL REMARKS

Net Income 3 Month 3 Month 6 Month
GST
GROSS INCOME $ 14,648 $ 23,635 $ 98,272 $ 136,554
$ 1,465 $ 2,363 $
$ 16,112 $ 25,998 $ 9,827 $ 13,655
108,099 $ 150,210

EXPENSES Stage 1 Stage 1 & 2 Stage 1 - 3 TOTAL REMARKS

Audit Fees $ -$ -$ -$ -
Bank Charges $ 25 $ 40 $ 166 $ 231
Body Corporate Administration $ 885 $ 1,428 $ 5,938 $ 8,250 Secretarial & Treasury Fee
Body Corporate Administration - Additional $ 89 $ 143 $ 594 $ 825
Body Corporate Administration - Establishment $ 70 $ 113 $ 468 $ 650
Caretaking/Management $ 7,080 $ 11,424 $ 47,500 $ 66,004
Cleaning Materials $ 19 $ 30 $ 125 $ 174
Consultancy Fee $ 93 $ 150 $ 625 $ 868
Electricty - Common Area $ 2,199 $ 3,547 $ 14,750 $ 20,496
Electricty - Bulk Supply $ 12,744 $ 20,563 $ 85,500 $ 118,807
Electricty - Bulk Supply Admin $ 1,317 $ 2,125 $ 8,835 $ 12,277
Electricty - Bulk Supply Reimbursement ($ 14,061) ($ 22,688) ($ 94,335) ($ 131,084)
Fees & permits $ 19 $ 30 $ 125 $ 174
Fire Evacuation Training $ 56 $ 90 $ 375 $ 521
Fuel $ 11 $ 18 $ 75 $ 104
Gas $ 11 $ 18 $ 75 $ 104
Income Tax $ -$ -$ -$ -
Income Tax Preparation $ 19 $ 30 $ 125 $ 174
Insurance
- Building $ 2,236 $ 3,608 $ 15,000 $ 20,843 Lots & Common Property
- Building Reimbursement ($ 2,236) ($ 3,608) ($ 15,000) ($ 20,843) Paid by the Original owner in 1st Year
- Machinery $
- Office Bearers $ -$ -$ -$ -
- Public Liability $ 41 $ 66 $ 275 $ 382 For Committee Members
- Stamp Duty & Admin $ 212 $ 343 $ 1,425 $ 1,980 For Common Property Only
PP & Outlays 95 $ 153 $ 637 $ 884
- PP & O - Core Duties $
- PP & O - Additional $ 496 $ 800 $ 3,325 $ 4,620 Postage, Photocopying & Outlays
Software License $ 142 $ 228 $ 950 $ 1,320 Postage, Photocopying & Outlays
Rates & Taxes $ 85 $ 137 $ 570 $
Repairs & Maintenance -$ -$ - $ 792
- R & M - Building $ -
- R & M - Gardens & Grounds $ 242 $ 391 $ 1,625 $
- R & M - Electrical $ 93 $ 150 $ 625 $ 2,258
- R & M - Fire Equipment $ 93 $ 150 $ 625 $ 868
- R & M - Lifts $ 484 $ 782 $ $ 868
- R & M - Pest Control $ 1,453 $ 2,345 $ 3,250 $
- R & M - Plant & Equipment $ 56 $ 90 $ 9,750 $ 4,516
- R & M - Plumbing $ 56 $ 90 $ $ 13,548
- R & M - Security Equipment $ 26 $ 42 $ 375 $
- R & M - Pumps & Tanks $ 63 $ 102 $ 375 $ 521 Common Property Only
Signage $ 19 $ 30 $ 175 $ 521
Sundry Expenses $ - $ - $ 425 $ 243
Tax Fee - BAS $ 7 $ 12 $ 125 $ 591
Telephone - Fire & Lifts $ 82 $ 132 $ - $ 174
Workplace Health & Safety $ 130 $ 210 $ 50 $ -
197 $ 319 $ 550 $ 69
Sub Total $ 875 764
GST $ 1,325 1,216
TOTAL $ 1,841 Plant Registration
14,648 $ 23,635 $ 98,272 $
Per CSLE/Month $ 1,465 $ 2,363 $ 9,827 $ 136,554
16,112 $ 25,998 $ 108,099 $ 13,655
150,210

1.71 $ 1.71 $ 1.71

Budget & Lot Entitlements (2ndStg)V13(3 Stg).xlsx22/04/2014

The Body Corporate for
Lime - Living

Staged Sinking Fund Budget for the First 12 Months

INCOME Stage 1 Stage 1 & 2 Stage 1 - 3 TOTAL REMARKS
3 Month 3 Month 6 Month REMARKS
Net Income
GST $ 6,055 $ 9,770 $ 40,625 $ 56,451
GROSS INCOME
$ 606 $ 977 $ 4,063 $ 5,645
EXPENSES 62,096
$ 6,661 $ 10,748 $ 44,688 $
Purchase of Equipment
Stage 1 Stage 1 & 2 Stage 1 - 3 COST
Sub Total 347
GST $ 37 $ 60 $ 250 $
TOTAL
$ 37 $ 60 $ 250 $ 347
Per CSLE/Month $ 4$ 6$ 25 $ 35
$ 41 $ 66 $ 275 $ 382

$ 0.71 $ 0.71 $ 0.71

Budget & Lot Entitlements (2ndStg)V13(3 Stg).xlsx22/04/2014

The Body Corp
Lime - Li

Lot Entitlements and Con

Lot CSLE Annual Caretaking Body Corporate Utility Ad
ISLE Insurance Agreement Admin. Agreement Con
111 97 Contributions*
112 97 Levy# $ 1,060.64 Contributions**
113 97 513 $ 356.85 $ 1,060.64
114 103 494 $ 343.63 $ 1,060.64 $ 206.82 $
121 99 494 $ 343.63 $ 1,126.24
122 99 550 $ 382.59 $ 1,082.50 $ 206.82 $
123 99 507 $ 352.68 $ 1,082.50
124 100 500 $ 347.81 $ 1,082.50 $ 206.82 $
125 90 500 $ 347.81 $ 1,093.44
131 101 519 $ 361.02 $ 984.10 $ 219.62 $
132 101 360 $ 250.42 $ 1,104.37
133 101 513 $ 356.85 $ 1,104.37 $ 211.09 $
134 102 507 $ 352.68 $ 1,104.37
135 91 507 $ 352.68 $ 1,115.31 $ 211.09 $
141 103 525 $ 365.20 $ 995.03
142 103 363 $ 252.51 $ 1,126.24 $ 211.09 $
143 103 519 $ 361.02 $ 1,126.24
144 104 513 $ 356.85 $ 1,126.24 $ 213.22 $
145 92 513 $ 356.85 $ 1,137.18
151 106 532 $ 370.07 $ 1,005.96 $ 191.90 $
152 105 366 $ 254.60 $ 1,159.05
153 105 525 $ 365.20 $ 1,148.11 $ 215.35 $
154 106 519 $ 361.02 $ 1,148.11
155 93 519 $ 361.02 $ 1,159.05 $ 215.35 $
161 108 538 $ 374.24 $ 1,016.90
162 108 369 $ 256.68 $ 1,180.91 $ 215.35 $
163 108 532 $ 370.07 $ 1,180.91
164 128 525 $ 365.20 $ 1,180.91 $ 217.49 $
525 $ 365.20 $ 1,399.60
738 $ 513.36 $ 194.03 $

$ 219.62 $

$ 219.62 $

$ 219.62 $

$ 221.75 $

$ 196.16 $

$ 226.01 $

$ 223.88 $

$ 223.88 $

$ 226.01 $

$ 198.30 $

$ 230.28 $

$ 230.28 $

$ 230.28 $

$ 272.92 $

TOTAL 2849 14085 $ 9,797.74 $ 31,152.09 $ 6,074.66

28

Note:

# The Insurance premium will be paid by the Original Owner in the first Year

# # This Fee is a General Service Fee paid directly to the Billing Service providor. It is not a Body Corporate

* These figures include GST and are included in the Administrative Fund Levy

** This figure includes the Secretarial & fixed outlay fees only and GST, it does not include variable costs.

porate for
iving

ntributions Stage 1

dministration Annual Admin. Annual Sinking Fund Total Annual Levies Weekly
Levy (Excl. Ins) Contributions
ntract ## Fund Levy (Excl. Insurance)
$ 907.12 $ 3,101.45 $ 59.64
186.00 $ 2,194.33 $ 907.12 $ 3,101.45 $ 59.64
186.00 $ 2,194.33 $ 907.12 $ 3,101.45 $ 59.64
186.00 $ 2,194.33 $ 963.23 $ 3,293.29 $ 63.33
186.00 $ 2,330.06 $ 925.83 $ 3,165.40 $ 60.87
186.00 $ 2,239.57 $ 925.83 $ 3,165.40 $ 60.87
186.00 $ 2,239.57 $ 925.83 $ 3,165.40 $ 60.87
186.00 $ 2,239.57 $ 935.18 $ 3,197.37 $ 61.49
186.00 $ 2,262.19 $ 841.66 $ 2,877.64 $ 55.34
186.00 $ 2,035.97 $ 944.53 $ 3,229.35 $ 62.10
186.00 $ 2,284.82 $ 944.53 $ 3,229.35 $ 62.10
186.00 $ 2,284.82 $ 944.53 $ 3,229.35 $ 62.10
186.00 $ 2,284.82 $ 953.88 $ 3,261.32 $ 62.72
186.00 $ 2,307.44 $ 851.01 $ 2,909.61 $ 55.95
186.00 $ 2,058.60 $ 963.23 $ 3,293.29 $ 63.33
186.00 $ 2,330.06 $ 963.23 $ 3,293.29 $ 63.33
186.00 $ 2,330.06 $ 963.23 $ 3,293.29 $ 63.33
186.00 $ 2,330.06 $ 972.59 $ 3,325.27 $ 63.95
186.00 $ 2,352.68 $ 860.36 $ 2,941.58 $ 56.57
186.00 $ 2,081.22 $ 991.29 $ 3,389.22 $ 65.18
186.00 $ 2,397.93 $ 981.94 $ 3,357.24 $ 64.56
186.00 $ 2,375.30 $ 981.94 $ 3,357.24 $ 64.56
186.00 $ 2,375.30 $ 991.29 $ 3,389.22 $ 65.18
186.00 $ 2,397.93 $ 869.72 $ 2,973.56 $ 57.18
186.00 $ 2,103.84 $ 1,009.99 $ 3,453.16 $ 66.41
186.00 $ 2,443.17 $ 1,009.99 $ 3,453.16 $ 66.41
186.00 $ 2,443.17 $ 1,009.99 $ 3,453.16 $ 66.41
186.00 $ 2,443.17 $ 1,197.03 $ 4,092.64 $ 78.70
186.00 $ 2,895.61

$ 64,449.91 $ 26,643.23 $ 91,093.15

e Charge and it does not include electricity usage costs.
.

Budget & Lot Entitlements (2ndStg)V13(3 Stg).xlsx22/04/2014

The Body Corp
Lime - Li

Lot Entitlements and Con

Lot CSLE ISLE Annual Caretaking Body Corporate Utility Ad
Stage 1 2849 14085 Insurance Agreement Admin. Agreement Con
Contributions*
Levy# Contributions**

211 98 532 $ 370.07 $ 1,078.88 $ 210.38 $
221 100 519 $ 361.02 $ 1,100.89 $ 214.67 $
222 99 513 $ 356.85 $ 1,089.89 $ 212.53 $
223 99 513 $ 356.85 $ 1,089.89 $ 212.53 $
224 100 525 $ 365.20 $ 1,100.89 $ 214.67 $
231 102 525 $ 365.20 $ 1,122.91 $ 218.97 $
232 102 519 $ 361.02 $ 1,122.91 $ 218.97 $
233 102 519 $ 361.02 $ 1,122.91 $ 218.97 $
234 102 532 $ 370.07 $ 1,122.91 $ 218.97 $
241 105 532 $ 370.07 $ 1,155.94 $ 225.41 $
242 104 525 $ 365.20 $ 1,144.93 $ 223.26 $
243 104 525 $ 365.20 $ 1,144.93 $ 223.26 $
244 105 538 $ 374.24 $ 1,155.94 $ 225.41 $
251 107 538 $ 374.24 $ 1,177.96 $ 229.70 $
252 106 532 $ 370.07 $ 1,166.95 $ 227.55 $
253 106 532 $ 370.07 $ 1,166.95 $ 227.55 $
254 107 544 $ 378.41 $ 1,177.96 $ 229.70 $

TOTAL 4597 23048 $ 6,234.80 $ 19,243.64 $ 3,752.51

17

Note:

# The Insurance premium will be paid by the Original Owner in the first Year

# # This Fee is a General Service Fee paid directly to the Billing Service providor. It is not a Body Corporate

* These figures include GST and are included in the Administrative Fund Levy

** This figure includes the Secretarial & fixed outlay fees only and GST, it does not include variable costs.

porate for
iving

ntributions Stage 2

dministration Annual Admin. Annual Sinking Fund Total Annual Levies Weekly
ntract ## Fund Levy Levy Contributions
(Excl. Insurance)

186.00 $ 2,233.58 $ 923.35 $ 3,156.93 $ 60.71
186.00 $ 2,279.16 $ 942.19 $ 3,221.35 $ 61.95
186.00 $ 2,256.37 $ 932.77 $ 3,189.14 $ 61.33
186.00 $ 2,256.37 $ 932.77 $ 3,189.14 $ 61.33
186.00 $ 2,279.16 $ 942.19 $ 3,221.35 $ 61.95
186.00 $ 2,324.74 $ 961.04 $ 3,285.78 $ 63.19
186.00 $ 2,324.74 $ 961.04 $ 3,285.78 $ 63.19
186.00 $ 2,324.74 $ 961.04 $ 3,285.78 $ 63.19
186.00 $ 2,324.74 $ 961.04 $ 3,285.78 $ 63.19
186.00 $ 2,393.12 $ 989.30 $ 3,382.42 $ 65.05
186.00 $ 2,370.33 $ 979.88 $ 3,350.21 $ 64.43
186.00 $ 2,370.33 $ 979.88 $ 3,350.21 $ 64.43
186.00 $ 2,393.12 $ 989.30 $ 3,382.42 $ 65.05
186.00 $ 2,438.70 $ 1,008.15 $ 3,446.85 $ 66.29
186.00 $ 2,415.91 $ 998.72 $ 3,414.63 $ 65.67
186.00 $ 2,415.91 $ 998.72 $ 3,414.63 $ 65.67
186.00 $ 2,438.70 $ 1,008.15 $ 3,446.85 $ 66.29

$ 39,839.73 $ 16,469.52 $ 56,309.25

e Charge and it does not include electricity usage costs.
.

Budget & Lot Entitlements (2ndStg)V13(3 Stg).xlsx22/04/2014

The Body Corp
Lime - Li

Lot Entitlements and Con

Lot CSLE ISLE Annual Caretaking Body Corporate Utility Ad
Stage 1 & 2 4597 23048 Insurance Agreement Admin. Agreement Con
Contributions*
Levy# Contributions**

311 89 369 $ 256.68 $ 986.43 $ 192.35 $
312 98 513 $ 356.85 $ 1,086.18 $ 211.81 $
313 97 507 $ 352.68 $ 1,075.10 $ 209.64 $
314 97 507 $ 352.68 $ 1,075.10 $ 209.64 $
315 98 513 $ 356.85 $ 1,086.18 $ 211.81 $
321 90 363 $ 252.51 $ $ 194.52 $
322 100 519 $ 361.02 $ 997.51 $ 216.13 $
323 99 513 $ 356.85 $ 1,108.35 $ 213.97 $
324 99 513 $ 356.85 $ 1,097.27 $ 213.97 $
325 100 513 $ 356.85 $ 1,097.27 $ 216.13 $
331 91 363 $ 252.51 $ 1,108.35 $ 196.68 $
332 102 525 $ 365.20 $ 1,008.60 $ 220.45 $
333 101 519 $ 361.02 $ 1,130.52 $ 218.29 $
334 101 519 $ 361.02 $ 1,119.43 $ 218.29 $
335 102 532 $ 370.07 $ 1,119.43 $ 220.45 $
341 92 366 $ 254.60 $ 1,130.52 $ 198.84 $
342 104 532 $ 370.07 $ 1,019.68 $ 224.77 $
343 103 525 $ 365.20 $ 1,152.68 $ 222.61 $
344 103 525 $ 365.20 $ 1,141.60 $ 222.61 $
345 104 525 $ 365.20 $ 1,141.60 $ 224.77 $
351 93 369 $ 256.68 $ 1,152.68 $ 201.00 $
352 106 538 $ 374.24 $ 1,030.77 $ 229.10 $
353 105 532 $ 370.07 $ 1,174.85 $ 226.93 $
354 105 532 $ 370.07 $ 1,163.77 $ 226.93 $
355 106 532 $ 370.07 $ 1,163.77 $ 229.10 $
411 98 519 $ 361.02 $ 1,174.85 $ 211.81 $
412 89 369 $ 256.68 $ 1,086.18 $ 192.35 $
413 97 507 $ 352.68 $ $ 209.64 $
414 98 507 $ 352.68 $ 986.43 $ 211.81 $
415 89 369 $ 256.68 $ 1,075.10 $ 192.35 $
421 99 519 $ 361.02 $ 1,086.18 $ 213.97 $
422 99 513 $ 356.85 $ $ 213.97 $
423 99 513 $ 356.85 $ 986.43 $ 213.97 $
424 100 513 $ 356.85 $ 1,097.27 $ 216.13 $
1,097.27
1,097.27
1,108.35

porate for
iving

ntributions Stage 3

dministration Annual Admin. Annual Sinking Fund Total Annual Levies Weekly
ntract ## Fund Levy Levy Contributions
(Excl. Insurance)

186.00 $ 2,043.55 $ 844.79 $ 2,888.35 $ 55.55
186.00 $ 2,250.20 $ 930.22 $ 3,180.43 $ 61.16
186.00 $ 2,227.24 $ 920.73 $ 3,147.97 $ 60.54
186.00 $ 2,227.24 $ 920.73 $ 3,147.97 $ 60.54
186.00 $ 2,250.20 $ 930.22 $ 3,180.43 $ 61.16
186.00 $ 2,066.51 $ 854.29 $ 2,920.80 $ 56.17
186.00 $ 2,296.13 $ 949.21 $ 3,245.33 $ 62.41
186.00 $ 2,273.17 $ 939.71 $ 3,212.88 $ 61.79
186.00 $ 2,273.17 $ 939.71 $ 3,212.88 $ 61.79
186.00 $ 2,296.13 $ 949.21 $ 3,245.33 $ 62.41
186.00 $ 2,089.48 $ 863.78 $ 2,953.25 $ 56.79
186.00 $ 2,342.05 $ 968.19 $ 3,310.24 $ 63.66
186.00 $ 2,319.09 $ 958.70 $ 3,277.79 $ 63.03
186.00 $ 2,319.09 $ 958.70 $ 3,277.79 $ 63.03
186.00 $ 2,342.05 $ 968.19 $ 3,310.24 $ 63.66
186.00 $ 2,112.44 $ 873.27 $ 2,985.71 $ 57.42
186.00 $ 2,387.97 $ 987.17 $ 3,375.15 $ 64.91
186.00 $ 2,365.01 $ 977.68 $ 3,342.69 $ 64.28
186.00 $ 2,365.01 $ 977.68 $ 3,342.69 $ 64.28
186.00 $ 2,387.97 $ 987.17 $ 3,375.15 $ 64.91
186.00 $ 2,135.40 $ 882.76 $ 3,018.16 $ 58.04
186.00 $ 2,433.89 $ 1,006.16 $ 3,440.05 $ 66.15
186.00 $ 2,410.93 $ 996.67 $ 3,407.60 $ 65.53
186.00 $ 2,410.93 $ 996.67 $ 3,407.60 $ 65.53
186.00 $ 2,433.89 $ 1,006.16 $ 3,440.05 $ 66.15
186.00 $ 2,250.20 $ 930.22 $ 3,180.43 $ 61.16
186.00 $ 2,043.55 $ 844.79 $ 2,888.35 $ 55.55
186.00 $ 2,227.24 $ 920.73 $ 3,147.97 $ 60.54
186.00 $ 2,250.20 $ 930.22 $ 3,180.43 $ 61.16
186.00 $ 2,043.55 $ 844.79 $ 2,888.35 $ 55.55
186.00 $ 2,273.17 $ 939.71 $ 3,212.88 $ 61.79
186.00 $ 2,273.17 $ 939.71 $ 3,212.88 $ 61.79
186.00 $ 2,273.17 $ 939.71 $ 3,212.88 $ 61.79
186.00 $ 2,296.13 $ 949.21 $ 3,245.33 $ 62.41

Budget & Lot Entitlements (2ndStg)V13(3 Stg).xlsx22/04/2014

425 90 363 $ 252.51 $ 997.51 $ 194.52 $
431 101 525 $ 365.20 $ 1,119.43 $ 218.29 $
432 101 519 $ 361.02 $ 1,119.43 $ 218.29 $
433 101 519 $ 361.02 $ 1,119.43 $ 218.29 $
434 102 519 $ 361.02 $ 1,130.52 $ 220.45 $
435 91 369 $ 256.68 $ 1,008.60 $ 196.68 $
441 104 532 $ 370.07 $ 1,152.68 $ 224.77 $
442 103 525 $ 365.20 $ 1,141.60 $ 222.61 $
443 103 525 $ 365.20 $ 1,141.60 $ 222.61 $
444 104 525 $ 365.20 $ 1,152.68 $ 224.77 $
445 92 369 $ 256.68 $ 1,019.68 $ 198.84 $
451 106 538 $ 374.24 $ 1,174.85 $ 229.10 $
452 105 532 $ 370.07 $ 1,163.77 $ 226.93 $
453 105 532 $ 370.07 $ 1,163.77 $ 226.93 $
454 106 532 $ 370.07 $ 1,174.85 $ 229.10 $
455 93 375 $ 260.86 $ 1,030.77 $ 201.00 $

TOTAL 9557 47440 $ 16,967.45 $ 54,974.16 $ 10,719.96

50

Note:

# The Insurance premium will be paid by the Original Owner in the first Year

# # This Fee is a General Service Fee paid directly to the Billing Service providor. It is not a Body Corporate

* These figures include GST and are included in the Administrative Fund Levy

** This figure includes the Secretarial & fixed outlay fees only and GST, it does not include variable costs.

186.00 $ 2,066.51 $ 854.29 $ 2,920.80 $ 56.17
186.00 $ 2,319.09 $ 958.70 $ 3,277.79 $ 63.03
186.00 $ 2,319.09 $ 958.70 $ 3,277.79 $ 63.03
186.00 $ 2,319.09 $ 958.70 $ 3,277.79 $ 63.03
186.00 $ 2,342.05 $ 968.19 $ 3,310.24 $ 63.66
186.00 $ 2,089.48 $ 863.78 $ 2,953.25 $ 56.79
186.00 $ 2,387.97 $ 987.17 $ 3,375.15 $ 64.91
186.00 $ 2,365.01 $ 977.68 $ 3,342.69 $ 64.28
186.00 $ 2,365.01 $ 977.68 $ 3,342.69 $ 64.28
186.00 $ 2,387.97 $ 987.17 $ 3,375.15 $ 64.91
186.00 $ 2,112.44 $ 873.27 $ 2,985.71 $ 57.42
186.00 $ 2,433.89 $ 1,006.16 $ 3,440.05 $ 66.15
186.00 $ 2,410.93 $ 996.67 $ 3,407.60 $ 65.53
186.00 $ 2,410.93 $ 996.67 $ 3,407.60 $ 65.53
186.00 $ 2,433.89 $ 1,006.16 $ 3,440.05 $ 66.15
186.00 $ 2,135.40 $ 882.76 $ 3,018.16 $ 58.04

$ 113,887.91 $ 47,080.62 $ 160,968.53

e Charge and it does not include electricity usage costs.
.

Budget & Lot Entitlements (2ndStg)V13(3 Stg).xlsx22/04/2014

Rental appraisal